{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Personal budget"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Personal budget","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Personal Budget"]
[]
[null,"Jan","Feb","March","April","May","June","July","Aug","Sept","Oct","Nov","Dec","Year"]
["Total expenses",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"$0"}}]
["Cash short/extra",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"$0"}}]
["Income"]
["Wages",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Interest/dividends",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Miscellaneous",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Expenses"]
["Home"]
["Mortgage/rent",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Utilities",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Home telephone",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Cellular telephone",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Home repairs",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Home improvement",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Home security",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Garden supplies",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Daily living"]
["Groceries ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Child care",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Dry cleaning",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Dining out",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Housecleaning service",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Dog walker",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Transportation"]
["Gas/fuel",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Insurance",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Repairs",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Car wash/detailing services",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Parking",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Public transportation",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Entertainment"]
["Cable TV",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Video/DVD rentals",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Movies/plays",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Concerts/clubs",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Health"]
["Health club dues",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Insurance",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Prescriptions",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Over-the-counter drugs",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Co-payments/out-of-pocket",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Veterinarians/pet medicines",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Life insurance",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Vacations"]
["Plane fare",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Accommodations",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Food",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Souvenirs",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Pet boarding",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Rental car",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Recreation"]
["Gym fees",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Sports equipment",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Team dues",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Toys/child gear",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Dues/subscriptions"]
["Magazines",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Newspapers",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Internet connection",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Public radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Public television",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Religious organizations",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Charity",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Personal"]
["Clothing",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Gifts",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Salon/barber",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Books",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Music (CDs, etc.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Financial obligations"]
["Long-term savings",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Retirement (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Credit card payments",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Income tax (additional)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Other obligations",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]
["Misc. payments"]
["Other",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"$0"}}]
["Total",{"$f":"SUBTOTAL(109,[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,[Column14])","v":{"v":0,"d":"$0"}}]